Flat
EH6
2 beds
2 baths
Flat 8, 36 South Fort Street, Edinburgh EH6
Scotland, Scotland · EH6
View property listing
Initial Investment
£91,300First YearProfit From Rental Income
£20,522
↗ 22%After 5 Years
Change In Property Value
£73,122
↗ 28%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,692 | £17,026 | £17,366 | £17,801 | £18,246 | £87,130 |
| Total Expenses | £12,196 | £12,279 | £12,354 | £12,439 | £12,526 | £61,794 |
| Profit Before Tax | £4,496 | £4,747 | £5,012 | £5,361 | £5,719 | £25,336 |
| Profit After Tax | £3,642 | £3,845 | £4,060 | £4,343 | £4,632 | £20,522 |
| Change In Property Value | £7,950 | £13,648 | £17,196 | £18,228 | £16,101 | £73,122 |
| Net Return | £11,592 | £17,492 | £21,256 | £22,570 | £20,734 | £93,644 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 19% | 23% | 25% | 23% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change